Flat
W2
3 beds
1 bath
Gloucester Terrace, Hyde Park W2
London, England · W2
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£33,529
↗ 17%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,924 | £37,478 | £38,415 | £39,375 | £40,556 | £192,748 |
| Total Expenses | £29,997 | £30,110 | £30,258 | £30,409 | £30,580 | £151,354 |
| Profit Before Tax | £6,927 | £7,368 | £8,157 | £8,967 | £9,976 | £41,394 |
| Profit After Tax | £5,611 | £5,968 | £6,607 | £7,263 | £8,081 | £33,529 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £5,617 | £5,974 | £18,608 | £28,683 | £36,585 | £95,467 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change